Market cap
$20,415 Mln
Revenue (TTM)
$6,804 Mln
P/E Ratio
44.7
P/B Ratio
9.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
6,804.00
|
6,153.00
|
4,960.00
|
3,865.00
|
2,731.00
|
1,705.00
|
|||||
|
Cost of Revenue
|
4,986.00
|
4,560.00
|
3,770.00
|
3,031.00
|
2,220.00
|
1,391.00
|
|||||
|
Gross Profit
|
1,815.00
|
1,585.00
|
1,190.00
|
834.00
|
511.00
|
314.00
|
|||||
|
Operating Expenses
|
1,380.00
|
1,280.00
|
1,174.00
|
1,121.00
|
895.00
|
542.00
|
|||||
|
Operating Profit (EBIT)
|
435.00
|
305.00
|
16.00
|
-287.00
|
-384.00
|
-228.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
96.00
|
-250.00
|
|||||
|
Profit before Tax
|
498.00
|
346.00
|
22.00
|
-244.00
|
-277.00
|
-490.00
|
|||||
|
Provision for Tax
|
-4.00
|
4.00
|
3.00
|
2.00
|
-2.00
|
-3.00
|
|||||
|
Profit after Tax (Net Income)
|
486.00
|
342.00
|
19.00
|
-246.00
|
-275.00
|
-487.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-275.00
|
-487.00
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,045.00
|
2,124.00
|
1,545.00
|
1,194.00
|
1,098.00
|
1,091.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
32.00
|
52.00
|
107.00
|
101.00
|
167.00
|
292.00
|
|||||
|
Current Liabilities
|
1,104.00
|
969.00
|
811.00
|
663.00
|
496.00
|
352.00
|
|||||
|
Total Liabilities
|
4,285.00
|
3,145.00
|
2,463.00
|
1,958.00
|
1,761.00
|
1,735.00
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
531.00
|
476.00
|
562.00
|
448.00
|
398.00
|
280.00
|
|||||
|
Current Assets
|
2,650.00
|
2,669.00
|
1,901.00
|
1,510.00
|
1,363.00
|
1,455.00
|
|||||
|
Total Assets
|
4,285.00
|
3,145.00
|
2,463.00
|
1,958.00
|
1,761.00
|
1,735.00
|
|||||
|
Total Debt*
|
--
|
40.00
|
34.00
|
44.00
|
94.00
|
99.00
|
|||||
|
Net Current Assets
|
1,546.00
|
1,700.00
|
1,164.00
|
907.00
|
911.00
|
1,133.00
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
661.00
|
360.00
|
135.00
|
-156.00
|
2.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-172.00
|
-39.00
|
-86.00
|
-98.00
|
-503.00
|
|||||
|
Cash from Financing Activities
|
--
|
7.00
|
18.00
|
63.00
|
38.00
|
759.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-216.00
|
258.00
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.81
|
0.56
|
0.03
|
-0.45
|
-0.53
|
-0.96
|
|||||
|
Cash EPS ($)
|
--
|
0.67
|
0.11
|
-0.40
|
-0.48
|
-0.92
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.50
|
2.58
|
2.21
|
2.12
|
2.16
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.09
|
0.60
|
0.25
|
-0.30
|
0.00
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.00
|
0.51
|
0.17
|
-0.36
|
-0.03
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
18.27
|
1.35
|
-20.25
|
-23.09
|
-55.99
|
|||||
|
ROE (%)
|
23.31
|
18.64
|
1.39
|
-21.47
|
-25.13
|
-157.09
|
|||||
|
ROA (%)
|
12.36
|
12.20
|
0.86
|
-13.23
|
-15.73
|
-38.79
|
|||||
|
EBIT Margin (%)
|
4.94
|
5.62
|
1.25
|
-6.31
|
-10.14
|
-28.04
|
|||||
|
Net Margin (%)
|
7.14
|
5.56
|
0.38
|
-6.36
|
-9.73
|
-33.47
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
23.04
|
0.24
|
0.28
|
0.42
|
0.60
|
1.07
|
|||||
|
EBIT Growth (%)
|
49.33
|
458.06
|
125.41
|
11.91
|
42.05
|
-102.54
|
|||||
|
Net Profit Growth (%)
|
116.96
|
1,700.00
|
107.72
|
10.55
|
43.53
|
-96.37
|
|||||
|
EPS Growth (%)
|
116.72
|
16.79
|
1.07
|
0.14
|
0.45
|
-0.79
|
|||||
|
Book Value Growth (%)
|
15.35
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
44.71
|
63.03
|
1,151.05
|
-40.16
|
-34.00
|
-36.06
|
|||||
|
Price / Book Value
|
9.94
|
10.15
|
14.16
|
8.27
|
8.51
|
16.09
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
38.21
|
47.47
|
189.69
|
-41.50
|
-33.29
|
-35.87
|
|||||
|
Close Price ($)
|
27.82
|
35.51
|
36.45
|
18.26
|
18.03
|
34.71
|
|||||
|
High Price ($)
|
49.66
|
49.66
|
44.12
|
27.00
|
37.52
|
69.93
|
|||||
|
Low Price ($)
|
22.26
|
28.12
|
16.13
|
13.77
|
11.91
|
30.69
|
|||||
|
Market Cap ($ Cr)
|
20,414.96
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.02
|
0.02
|
0.04
|
0.09
|
0.09
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.01
|
0.01
|
0.01
|
0.02
|
|||||
|
Current Ratio
|
2.40
|
2.75
|
2.34
|
2.28
|
2.75
|
4.13
|
|||||
|
Quick Ratio
|
2.20
|
2.64
|
2.20
|
2.09
|
2.49
|
3.95
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-6.59
|
-25.18
|
-39.83
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
2.09
|
2.06
|
2.32
|
3.29
|
2.82
|
3.23
|
|||||
|
Asset Turnover
|
1.73
|
2.19
|
2.24
|
2.08
|
1.56
|
1.36
|
|||||
|
Receivable days
|
--
|
7.18
|
8.91
|
9.64
|
8.83
|
9.51
|
|||||
|
Inventory Days
|
--
|
9.29
|
11.72
|
15.30
|
15.88
|
10.81
|
|||||
|
Payable days
|
--
|
3.36
|
3.34
|
3.74
|
5.76
|
9.26
|
|||||
|
Cash Conversion Cycle
|
--
|
13.11
|
17.29
|
21.21
|
18.95
|
11.06
|